[MUDA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 30.12%
YoY- 6238.17%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,015,050 1,066,292 1,037,996 915,702 609,150 806,980 623,802 8.44%
PBT 57,698 24,948 53,220 61,544 122 71,238 16,676 22.95%
Tax -5,966 -8,094 -5,224 -8,222 922 1,470 -4,838 3.55%
NP 51,732 16,854 47,996 53,322 1,044 72,708 11,838 27.83%
-
NP to SH 53,502 14,134 37,068 42,846 676 69,334 9,478 33.40%
-
Tax Rate 10.34% 32.44% 9.82% 13.36% -755.74% -2.06% 29.01% -
Total Cost 963,318 1,049,438 990,000 862,380 608,106 734,272 611,964 7.84%
-
Net Worth 625,354 591,920 557,457 524,463 436,583 410,868 371,126 9.07%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 625,354 591,920 557,457 524,463 436,583 410,868 371,126 9.07%
NOSH 305,051 302,454 299,708 296,307 281,666 285,325 285,481 1.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.10% 1.58% 4.62% 5.82% 0.17% 9.01% 1.90% -
ROE 8.56% 2.39% 6.65% 8.17% 0.15% 16.87% 2.55% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 332.75 351.28 346.34 309.04 216.27 282.83 218.51 7.25%
EPS 17.60 4.68 12.38 14.46 0.24 24.30 3.32 32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.95 1.86 1.77 1.55 1.44 1.30 7.87%
Adjusted Per Share Value based on latest NOSH - 297,765
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 332.75 349.55 340.27 300.18 199.69 264.54 204.49 8.44%
EPS 17.60 4.63 12.15 14.05 0.22 22.73 3.11 33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.9404 1.8274 1.7193 1.4312 1.3469 1.2166 9.07%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.775 0.84 0.83 0.85 0.58 0.81 0.42 -
P/RPS 0.23 0.24 0.24 0.28 0.27 0.29 0.19 3.23%
P/EPS 4.42 18.04 6.71 5.88 241.67 3.33 12.65 -16.06%
EY 22.63 5.54 14.90 17.01 0.41 30.00 7.90 19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.45 0.48 0.37 0.56 0.32 2.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 30/08/12 23/08/11 26/08/10 25/08/09 29/08/08 28/08/07 -
Price 0.78 0.83 0.88 0.81 0.79 0.80 0.35 -
P/RPS 0.23 0.24 0.25 0.26 0.37 0.28 0.16 6.22%
P/EPS 4.45 17.83 7.12 5.60 329.17 3.29 10.54 -13.37%
EY 22.49 5.61 14.05 17.85 0.30 30.37 9.49 15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.47 0.46 0.51 0.56 0.27 5.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment